List Price $13
Monthly Rent $13
Operating Expenses $31
Net Operating Income $31
Gross Rental Income $15631
Gross Yield 1200%
Net Yield 1200%
Cash on Cash Yield 338.46%
This model is for illustrative purposes only and all numbers should be considered indicative.